Flat
SE7
3 beds
1 bath
Shirley House Drive, Charlton SE7
London, England · SE7
View property listing
Initial Investment
£71,499First YearProfit From Rental Income
£3,859
↗ 5%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
39%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,748 | £11,924 | £12,222 | £12,528 | £12,904 | £61,326 |
| Total Expenses | £11,228 | £11,263 | £11,308 | £11,355 | £11,408 | £56,562 |
| Profit Before Tax | £520 | £661 | £914 | £1,173 | £1,496 | £4,764 |
| Profit After Tax | £421 | £536 | £740 | £950 | £1,212 | £3,859 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £423 | £538 | £5,440 | £9,340 | £12,376 | £28,117 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change